| Schedule of Maturity Analysis for Non-Derivative Financial Liabilities |
| | |
| | |
Between 1 | | |
Between 2 | | |
| | |
| |
| | |
Less than | | |
and 2 | | |
and 5 | | |
| | |
Carrying | |
| | |
1 year | | |
years | | |
years | | |
Total | | |
amount | |
| | |
RMB’000 | | |
RMB’000 | | |
RMB’000 | | |
RMB’000 | | |
RMB’000 | |
| At December 31, 2023 | |
| | |
| | |
| | |
| | |
| |
| Trade payables | |
| 152,066 | | |
| — | | |
| — | | |
| 152,066 | | |
| 152,066 | |
| Financial liabilities included in other payables and accruals | |
| 186,179 | | |
| — | | |
| — | | |
| 186,179 | | |
| 186,179 | |
| Borrowings | |
| 106,211 | | |
| 707,565 | | |
| — | | |
| 813,776 | | |
| 754,774 | |
| Lease liabilities | |
| 7,709 | | |
| 5,081 | | |
| 2,271 | | |
| 15,061 | | |
| 14,090 | |
| Convertible bonds | |
| 71,535 | | |
| — | | |
| — | | |
| 71,535 | | |
| 89,950 | |
| | |
| 523,700 | | |
| 712,646 | | |
| 2,271 | | |
| 1,238,617 | | |
| 1,197,059 | |
| At December 31, 2024 | |
| | | |
| | | |
| | | |
| | | |
| | |
| Trade payables | |
| 104,224 | | |
| — | | |
| — | | |
| 104,224 | | |
| 104,224 | |
| Financial liabilities included in other payables and accruals | |
| 137,401 | | |
| — | | |
| — | | |
| 137,401 | | |
| 137,401 | |
| Borrowings | |
| 788,994 | | |
| 1,532 | | |
| 52,547 | | |
| 843,073 | | |
| 824,045 | |
| Lease liabilities | |
| 1,410 | | |
| 1,284 | | |
| 2,221 | | |
| 4,915 | | |
| 4,552 | |
| Convertible bonds | |
| 264,174 | | |
| — | | |
| — | | |
| 264,174 | | |
| 241,524 | |
| | |
| 1,296,203 | | |
| 2,816 | | |
| 54,768 | | |
| 1,353,787 | | |
| 1,311,746 | |
|
| Schedule of Analysis of Current Ratio and Gearing Ratio |
| | |
As of December 31, | |
| | |
2023 | | |
2024 | |
| | |
RMB’000 | | |
RMB’000 | |
| Total liabilities | |
| 1,508,704 | | |
| 1,404,778 | |
| Less: Convertible bonds mandatorily convertible to the Company’s equity | |
| 112,615 | | |
| — | |
| Non-IFRS adjusted total liabilities | |
| 1,396,089 | | |
| 1,404,778 | |
| Total assets | |
| 1,465,099 | | |
| 650,644 | |
| Non-IFRS total liabilities to total assets ratio | |
| 0.95 | | |
| 2.16 | |
|
| Schedule of Fair Value of Financial Instruments |
| | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
| | |
RMB’000 | | |
RMB’000 | | |
RMB’000 | | |
RMB’000 | |
| At December 31, 2023 | |
| | | |
| | | |
| | | |
| | |
| Assets: | |
| | | |
| | | |
| | | |
| | |
| Financial assets at fair value through profit or loss | |
| — | | |
| — | | |
| 104,952 | | |
| 104,952 | |
| Financial assets at fair value through other comprehensive income | |
| 104,970 | | |
| — | | |
| — | | |
| 104,970 | |
| Liabilities: | |
| | | |
| | | |
| | | |
| | |
| Convertible bonds | |
| — | | |
| — | | |
| 272,684 | | |
| 272,684 | |
| At December 31, 2024 | |
| | | |
| | | |
| | | |
| | |
| Assets: | |
| | | |
| | | |
| | | |
| | |
| Financial assets at fair value through profit or loss | |
| — | | |
| — | | |
| 3,205 | | |
| 3,205 | |
| Financial assets at fair value through other comprehensive income | |
| 66,642 | | |
| — | | |
| 129,147 | | |
| 195,789 | |
| Liabilities: | |
| | | |
| | | |
| | | |
| | |
| Convertible bonds | |
| — | | |
| — | | |
| 241,524 | | |
| 241,524 | |
|
| Schedule of Significant Unobservable Inputs Used in Fair Value Measurement of Assets |
| | | | | | | | | | | | | | | | | Relationship of | | | | | | | | | | Unobservable | | Range of inputs at | | | unobservable inputs to | | Description | | Fair value at December 31, | | | inputs | | December 31, | | | fair value | | | | 2023 | | | 2024 | | | | | 2023 | | | 2024 | | | | | | | RMB’000 | | | RMB’000 | | | | | | | | | | | | | Investments in unlisted company | | | 7,895 | | | | 3,160 | | | Expected volatility | | | 26 | % | | | 26 | % | | The higher the expected volatility, the lower the fair value | | | | | | | | | | | | Discount for lack of marketability (“DLOM”) | | | 3 | % | | | 3 | % | | The higher the DLOM, the lower the fair value | | Convertible bonds | | | 272,684 | | | | 241,524 | | | Expected volatility | | | Note 20 | | | | Note 20 | | | The higher the expected volatility, the lower the fair value |
|